[LTKM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 12.13%
YoY- 1161.75%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 147,254 153,258 144,666 136,206 127,256 96,310 82,196 10.19%
PBT 4,798 15,100 20,444 25,886 2,762 5,370 5,874 -3.31%
Tax -950 -23,912 -5,864 -5,178 -1,120 -594 -512 10.84%
NP 3,848 -8,812 14,580 20,708 1,642 4,776 5,362 -5.37%
-
NP to SH 3,962 -8,812 14,580 20,718 1,642 4,776 5,362 -4.91%
-
Tax Rate 19.80% 158.36% 28.68% 20.00% 40.55% 11.06% 8.72% -
Total Cost 143,406 162,070 130,086 115,498 125,614 91,534 76,834 10.95%
-
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,758 120,006 119,383 103,219 87,847 86,426 84,447 6.57%
NOSH 43,347 43,323 42,334 41,123 41,050 40,960 40,993 0.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.61% -5.75% 10.08% 15.20% 1.29% 4.96% 6.52% -
ROE 3.20% -7.34% 12.21% 20.07% 1.87% 5.53% 6.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 339.70 353.75 341.72 331.21 310.00 235.13 200.51 9.17%
EPS 9.14 -20.34 34.44 50.38 4.00 11.66 13.08 -5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.855 2.77 2.82 2.51 2.14 2.11 2.06 5.58%
Adjusted Per Share Value based on latest NOSH - 41,117
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.89 107.09 101.08 95.17 88.92 67.30 57.43 10.19%
EPS 2.77 -6.16 10.19 14.48 1.15 3.34 3.75 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8648 0.8385 0.8342 0.7212 0.6138 0.6039 0.5901 6.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.66 1.82 1.20 0.99 1.05 1.16 -
P/RPS 0.53 0.47 0.53 0.36 0.32 0.45 0.58 -1.48%
P/EPS 19.58 -8.16 5.28 2.38 24.75 9.01 8.87 14.09%
EY 5.11 -12.25 18.92 41.98 4.04 11.10 11.28 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.65 0.48 0.46 0.50 0.56 1.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 25/11/10 26/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.80 1.86 1.86 1.22 0.95 1.10 1.14 -
P/RPS 0.53 0.53 0.54 0.37 0.31 0.47 0.57 -1.20%
P/EPS 19.69 -9.14 5.40 2.42 23.75 9.43 8.72 14.52%
EY 5.08 -10.94 18.52 41.30 4.21 10.60 11.47 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.66 0.49 0.44 0.52 0.55 2.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment